[ENGKAH] YoY Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 21.78%
YoY- 29.95%
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 16,805 22,518 21,635 17,575 14,617 11,767 0 -
PBT 4,125 5,398 5,726 4,760 3,844 2,818 0 -
Tax -1,033 -1,251 -1,457 -1,154 -1,069 -749 0 -
NP 3,092 4,147 4,269 3,606 2,775 2,069 0 -
-
NP to SH 3,092 4,147 4,269 3,606 2,775 2,069 0 -
-
Tax Rate 25.04% 23.18% 25.45% 24.24% 27.81% 26.58% - -
Total Cost 13,713 18,371 17,366 13,969 11,842 9,698 0 -
-
Net Worth 86,575 85,145 79,437 69,547 81,975 45,679 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 30 - - - - - - -
Div Payout % 1.00% - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 86,575 85,145 79,437 69,547 81,975 45,679 0 -
NOSH 61,840 61,255 60,639 40,200 55,389 38,385 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 18.40% 18.42% 19.73% 20.52% 18.98% 17.58% 0.00% -
ROE 3.57% 4.87% 5.37% 5.18% 3.39% 4.53% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 27.17 36.76 35.68 43.72 26.39 30.65 0.00 -
EPS 5.00 6.77 7.04 8.97 6.94 5.39 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.39 1.31 1.73 1.48 1.19 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,200
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.23 19.06 18.32 14.88 12.37 9.96 0.00 -
EPS 2.62 3.51 3.61 3.05 2.35 1.75 0.00 -
DPS 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7329 0.7208 0.6725 0.5888 0.694 0.3867 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 2.96 3.09 2.93 4.42 2.89 1.62 0.00 -
P/RPS 10.89 8.41 8.21 10.11 10.95 5.28 0.00 -
P/EPS 59.20 45.64 41.62 49.28 57.68 30.06 0.00 -
EY 1.69 2.19 2.40 2.03 1.73 3.33 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.22 2.24 2.55 1.95 1.36 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 29/11/05 26/11/04 20/11/03 29/11/02 - -
Price 2.96 3.27 2.91 4.68 3.29 1.67 0.00 -
P/RPS 10.89 8.90 8.16 10.70 12.47 5.45 0.00 -
P/EPS 59.20 48.30 41.34 52.17 65.67 30.98 0.00 -
EY 1.69 2.07 2.42 1.92 1.52 3.23 0.00 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.35 2.22 2.71 2.22 1.40 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment